# TeamTower

> ResidualPlay case file: an overlooked Steam game still earning residual revenue. Estimates carry a ±30-50% error range per title.

- Steam appid: 1611830
- Developer: pink rabbit
- Released: 2021 · Genre: Adventure · List price: $19.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $631 to $947 per month (mid $789)
- Opportunity score: $1.7k/month at x2.10 dormancy multiplier
- Est. lifetime owners: 1.2k · Est. lifetime net revenue: $5.9k
- Review sentiment: 73% positive across 60 reviews (37 from Steam purchases)
- Review velocity: 6.3 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 4.5 years
- Studio inactive: no public activity across 1 tracked titles
- Last build shipped 4.5 years ago
- Store page localized in only 2 language(s)

## Where a gross dollar goes (monthly, at current velocity)

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.4k |
| After VAT / sales tax (-13% blended) | $1.2k |
| After refunds (-9.5% median) | $1.1k |
| Net to developer (after Steam 30%) | $789 |

## Monthly review counts, oldest to newest (6 months)

18, 15, 2, 1, 1, 1

## Estimated acquisition range

$18.9k to $37.9k (2-4x the trailing net annuity of $9.5k/year). Same error range applies.

## Markets by review language

- english: 3%
- koreana: 3% (game NOT localized in this language)
- schinese: 92%
- french: 3% (game NOT localized in this language)

## Methodology

Units are estimated from Steam-purchase reviews times a release-cohort multiplier (Boxleiter method, 20-75x by year). Revenue uses an effective price (lifetime discounts and regional pricing) and nets out VAT (~13%), refunds (~9.5%) and Steam's 30% cut: roughly 55% of gross reaches the developer.

Source: https://residualplay.com/game/1611830
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.